[PWF] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PWF] PWF CORPORATION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 54.97%
YoY- 14.86%
Quarter Report
Latest QR
Upcoming QR
PWF's Result
PWF's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 111,014 74,009 37,051 161,176 118,863 78,846 39,306 99.68%
PBT 8,810 5,399 2,288 11,179 6,351 4,199 2,576 126.82%
Tax -2,598 -1,465 -568 -2,817 -955 -973 -722 134.63%
NP 6,212 3,934 1,720 8,362 5,396 3,226 1,854 123.74%
-
NP to SH 6,212 3,934 1,720 8,362 5,396 3,226 1,854 123.74%
-
Tax Rate 29.49% 27.13% 24.83% 25.20% 15.04% 23.17% 28.03% -
Total Cost 104,802 70,075 35,331 152,814 113,467 75,620 37,452 98.45%
-
Net Worth 91,109 91,159 89,167 80,721 76,153 82,842 18,063 193.82%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,109 91,159 89,167 80,721 76,153 82,842 18,063 193.82%
NOSH 48,721 48,748 48,725 44,597 43,516 48,731 10,147 184.33%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.60% 5.32% 4.64% 5.19% 4.54% 4.09% 4.72% -
ROE 6.82% 4.32% 1.93% 10.36% 7.09% 3.89% 10.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 227.85 151.82 76.04 361.40 273.15 161.80 387.34 -29.77%
EPS 12.75 8.07 3.53 18.75 12.40 6.62 18.27 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.87 1.83 1.81 1.75 1.70 1.78 3.33%
Adjusted Per Share Value based on latest NOSH - 48,265
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.95 23.30 11.66 50.74 37.42 24.82 12.37 99.73%
EPS 1.96 1.24 0.54 2.63 1.70 1.02 0.58 125.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2868 0.287 0.2807 0.2541 0.2397 0.2608 0.0569 193.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.12 1.06 0.71 0.82 0.76 1.10 0.00 -
P/RPS 0.49 0.70 0.93 0.23 0.28 0.68 0.00 -
P/EPS 8.78 13.14 20.11 4.37 6.13 16.62 0.00 -
EY 11.38 7.61 4.97 22.87 16.32 6.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.39 0.45 0.43 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.35 1.28 0.82 0.69 0.82 1.00 0.00 -
P/RPS 0.59 0.84 1.08 0.19 0.30 0.62 0.00 -
P/EPS 10.59 15.86 23.23 3.68 6.61 15.11 0.00 -
EY 9.44 6.30 4.30 27.17 15.12 6.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.45 0.38 0.47 0.59 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment